1.827
RevenueNT$B
1.276
1.326
1.379
1.483
1.570
1.652
1.768
1.861
1.950
2.109
1.873
6.08%
5.70%
83
15.23
Revenue growth%
25.87
26.93
27.83
28.67
28.68
29.35
31.64
29.68
32.21
35.04
15.82
31.64
29.01
52
23.94
Gross margin%
15.72
17.72
18.83
16.64
14.80
15.44
14.92
14.19
13.16
13.86
28.65
14.19
15.18
67
28.51
Operating margin%
27.69
26.28
23.61
23.37
23.43
25.60
25.44
22.63
21.45
21.01
2.45
22.63
23.52
44
23.05
Net margin%
35.57
35.47
35.45
37.86
40.29
40.35
39.86
38.56
37.62
39.85
24.56
39.85
38.21
59
16.06
P/E ratio (avg)x
29.36
32.76
31.21
34.00
39.55
39.91
41.18
44.56
46.86
50.08
22.71
44.56
39.73
90
20.01
EV/EBITx
8.543
9.008
8.024
7.881
8.427
8.953
9.751
9.904
9.077
9.575
32.16
9.575
8.981
43
15.12
FCF yield (avg)%
16.79
19.41
21.83
24.75
26.67
24.98
24.18
22.94
20.84
20.51
13.03
22.94
22.39
58
27.81
FCF margin%
32.76
32.74
32.93
31.00
33.96
33.95
36.90
38.89
40.05
39.59
3.77
38.89
33.96
11
1.355
FCF / Net incomex
0.835
0.949
0.951
0.973
1.072
1.102
1.302
1.480
1.734
1.710
1.122
1.480
1.087
38
29.27
ROIC%
26.26
23.77
26.28
23.44
21.08
21.44
22.54
21.92
19.09
21.24
7.15
21.44
22.23
66
26.02
Return on equity%
24.94
27.01
26.25
24.27
21.32
21.18
19.61
17.80
14.89
17.04
2.32
17.80
21.25
55
29.60
Return on assets%
8.98
7.58
10.33
11.65
9.63
11.54
12.41
10.14
11.36
9.25
7.71
11.36
10.23
93
3.28
EPSNT$
1.22
1.17
1.10
1.05
1.15
1.14
1.03
1.13
1.15
1.28
3.67
2.16%
0.90%
—
13.11
EPS growth%
21.66
23.59
24.78
26.09
23.77
25.47
22.71
24.52
25.65
27.31
11.06
25.47
24.65
34
1.51
Bookvalue per shNT$
0.95
1.01
1.03
1.03
1.12
1.07
0.99
1.03
1.01
0.99
0.71
(2.46%)
1.23%
—
0.88
FCF per shareNT$
3.51
3.32
3.56
3.40
3.54
3.96
4.24
4.41
4.91
5.36
1.17
8.68%
3.89%
—
0.52
Dividend per shNT$
2.96
2.98
3.26
3.44
3.92
3.96
4.04
4.00
4.37
5.05
2.74
5.21%
5.33%
—
7.81
Div yield (avg)%
9.14
7.37
8.18
7.95
7.61
5.46
5.53
2.55
3.98
3.95
15.24
3.98
6.45
87
4.40
Payout ratio%
23.87
25.47
23.79
26.65
27.83
27.62
25.34
24.93
21.93
22.41
3.08
24.93
25.14
87
247.0
Shares (diluted)M
295.4
318.0
327.0
292.6
309.8
311.7
319.0
287.6
305.3
260.6
244.6
(3.40%)
(0.83%)
56
9.97
Buyback yield%
3.29
6.05
3.34
2.74
3.59
2.37
0.40
2.04
1.57
2.90
2.36
2.04
2.82
59
0.731
D/E ratiox
0.302
0.286
0.320
0.301
0.301
0.287
0.296
0.322
0.367
0.343
0.731
0.322
0.301
14
0.599
Enterprise valueNT$B
0.814
0.861
0.931
0.874
0.773
0.724
0.749
0.760
0.708
0.780
2.169
0.16%
(1.38%)
94
1.355
LT debtNT$B
0.391
0.451
0.502
0.559
0.642
0.715
0.687
0.779
0.821
0.952
1.904
8.21%
8.74%
78
Cost of revenue
5.82%
1.01×
Operating expenses
5.76%
1.01×
Spread over hurdle
39.79%